[MITRA] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 18.53%
YoY- 1438.24%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 331,868 400,638 394,905 355,741 326,347 216,938 184,542 47.72%
PBT 76,710 86,132 92,404 72,249 60,575 35,811 7,304 377.52%
Tax -20,477 -21,037 -22,926 -17,989 -15,084 -10,407 -2,568 297.62%
NP 56,233 65,095 69,478 54,260 45,491 25,404 4,736 418.11%
-
NP to SH 49,878 58,773 61,881 48,839 41,205 23,274 4,651 384.20%
-
Tax Rate 26.69% 24.42% 24.81% 24.90% 24.90% 29.06% 35.16% -
Total Cost 275,635 335,543 325,427 301,481 280,856 191,534 179,806 32.84%
-
Net Worth 240,418 240,483 267,966 255,487 251,658 239,556 222,014 5.43%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 14,425 12,216 12,216 12,216 12,216 - - -
Div Payout % 28.92% 20.79% 19.74% 25.01% 29.65% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 240,418 240,483 267,966 255,487 251,658 239,556 222,014 5.43%
NOSH 120,209 120,241 120,164 121,084 122,164 124,122 125,432 -2.78%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 16.94% 16.25% 17.59% 15.25% 13.94% 11.71% 2.57% -
ROE 20.75% 24.44% 23.09% 19.12% 16.37% 9.72% 2.09% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 276.08 333.19 328.64 293.80 267.14 174.78 147.13 51.95%
EPS 41.49 48.88 51.50 40.33 33.73 18.75 3.71 397.89%
DPS 12.00 10.00 10.17 10.09 10.00 0.00 0.00 -
NAPS 2.00 2.00 2.23 2.11 2.06 1.93 1.77 8.46%
Adjusted Per Share Value based on latest NOSH - 121,084
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 43.77 52.83 52.08 46.91 43.04 28.61 24.34 47.72%
EPS 6.58 7.75 8.16 6.44 5.43 3.07 0.61 386.08%
DPS 1.90 1.61 1.61 1.61 1.61 0.00 0.00 -
NAPS 0.3171 0.3171 0.3534 0.3369 0.3319 0.3159 0.2928 5.44%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.55 0.50 0.53 0.48 0.25 0.24 0.22 -
P/RPS 0.20 0.15 0.16 0.16 0.09 0.14 0.15 21.07%
P/EPS 1.33 1.02 1.03 1.19 0.74 1.28 5.93 -62.98%
EY 75.44 97.76 97.16 84.03 134.92 78.13 16.85 170.90%
DY 21.82 20.00 19.18 21.02 40.00 0.00 0.00 -
P/NAPS 0.28 0.25 0.24 0.23 0.12 0.12 0.12 75.64%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 29/11/10 26/08/10 26/05/10 23/02/10 26/11/09 27/08/09 -
Price 0.89 0.51 0.45 0.48 0.30 0.25 0.26 -
P/RPS 0.32 0.15 0.14 0.16 0.11 0.14 0.18 46.59%
P/EPS 2.14 1.04 0.87 1.19 0.89 1.33 7.01 -54.56%
EY 46.62 95.84 114.44 84.03 112.43 75.00 14.26 119.80%
DY 13.48 19.61 22.59 21.02 33.33 0.00 0.00 -
P/NAPS 0.45 0.26 0.20 0.23 0.15 0.13 0.15 107.59%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment